0.803
Revenue¥B
0.855
0.887
0.928
0.942
0.960
1.009
1.046
1.091
1.140
1.191
0.836
4.40%
3.84%
37
25.86
Revenue growth%
16.47
16.88
14.12
13.32
12.79
10.32
12.20
12.41
13.28
11.30
3.25
12.20
13.03
93
29.00
Gross margin%
11.76
9.06
8.33
9.28
9.55
9.56
10.09
8.11
8.53
8.03
12.97
8.53
9.17
31
10.21
Operating margin%
15.84
14.64
12.60
12.95
15.34
15.39
13.98
16.86
14.24
16.74
13.60
15.39
14.99
74
10.33
Net margin%
22.74
20.52
18.27
16.81
16.64
14.46
12.24
11.71
12.52
12.05
2.69
12.24
15.55
65
18.70
P/E ratio (avg)x
25.57
26.13
27.00
25.25
28.59
25.78
29.32
28.22
30.06
33.86
12.20
29.32
27.61
84
6.818
EV/EBITx
36.18
39.50
37.38
42.00
46.79
51.30
54.96
55.34
61.26
61.18
6.893
55.34
49.04
64
5.92
FCF yield (avg)%
26.73
25.23
25.57
24.29
23.13
22.52
20.53
19.34
19.24
22.05
4.13
20.53
22.82
94
28.07
FCF margin%
15.42
15.51
15.34
15.26
14.34
16.00
13.46
15.35
17.82
20.43
27.70
16.00
15.39
45
0.784
FCF / Net incomex
1.667
1.803
1.937
1.767
1.637
1.658
1.678
1.592
1.669
1.532
1.589
1.658
1.668
77
14.30
ROIC%
26.60
23.71
23.93
23.64
22.54
20.85
22.21
19.89
18.51
20.25
6.30
20.25
22.38
42
18.87
Return on equity%
22.14
21.69
20.01
20.39
22.51
20.08
18.42
21.14
20.54
23.53
12.19
20.54
20.84
26
28.46
Return on assets%
12.89
13.97
11.11
10.72
13.18
11.69
11.05
11.06
12.86
11.13
29.06
11.13
11.41
60
169.15
EPS¥
146.68
148.74
153.72
171.00
170.66
172.34
184.72
194.14
218.13
239.14
177.18
6.98%
5.88%
—
7.21
EPS growth%
28.78
31.30
32.81
32.08
30.40
30.37
30.30
32.00
32.37
32.29
25.56
32.00
31.65
50
178.73
Bookvalue per sh¥
157.24
162.63
172.17
157.55
173.36
166.51
165.25
158.73
161.09
178.73
138.41
0.61%
1.98%
—
103.66
FCF per share¥
122.68
139.93
131.92
120.56
138.39
129.43
129.47
142.20
151.12
159.91
137.53
2.93%
3.36%
—
150.28
Dividend per sh¥
76.14
85.87
97.11
89.95
91.46
101.24
95.07
93.60
91.41
91.32
130.55
(0.03%)
2.43%
—
22.41
Div yield (avg)%
27.91
30.04
29.84
29.03
30.55
28.57
30.39
29.54
27.43
29.88
23.39
29.54
29.69
45
24.95
Payout ratio%
15.03
17.22
18.18
20.86
22.39
19.87
17.31
17.75
19.49
16.95
26.86
17.75
17.97
18
1.808
Shares (diluted)M
1.222
1.223
1.129
1.117
1.113
1.085
0.991
0.868
0.865
0.889
1.834
(4.38%)
(4.77%)
89
15.67
Buyback yield%
21.02
22.01
23.17
20.22
19.27
17.47
18.73
16.55
15.48
15.04
17.71
16.55
19.00
46
0.364
D/E ratiox
0.579
0.558
0.528
0.509
0.576
0.641
0.662
0.750
0.737
0.769
0.155
0.737
0.610
7
69.59
Enterprise value¥M
413.0
421.1
424.6
492.7
524.0
563.9
620.7
577.5
585.6
565.4
776.0
1.53%
3.45%
84
122.2
LT debt¥M
673.5
668.8
637.8
558.3
566.1
599.6
603.5
577.5
634.1
603.1
500.7
1.28%
(0.29%)
80
Revenue
¥1.191B
3.84%
1.00×
Cost of revenue
¥640.4M
3.86%
1.00×
Operating expenses
¥249.8M
3.87%
1.00×
Cash and investments
17.45%
Goodwill & intangibles
17.32%
Spread over hurdle
15.56%